|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison or Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/ Name
|
Agency
Code
|
Unit
Number Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Headquarters
|
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
|
B01 General
B01 Special
B01 Federal
B01 Reimbursable
|
28,780,933
122.006
700,000
575.193
|
73.504
10,000
250.407
|
28,854,437
132.006
700.000
825.600
|
28.640.212
118.262
15.648
275.333
|
|
28,640,212
118.262
15.848
275,333
|
(214,225)
(13.744)
(684.152)
(550.267)
|
|
|
Total
|
B01 Total
|
30,178,132
|
333.911
|
30.512.043
|
29.049.656
|
|
29.049.656
|
(1.462.387)
|
|
|
Jessup Region
|
B02 General
B02 Special
B02 Reimbursable
|
91,631,688
2,516.420
294,419
|
395,167
|
92.026,855
2.516,420
294.419
|
88,166,795
2,448.079
294.419
|
|
88,166.795
2,448.079
294.419
|
(3,860,060)
(68.341)
|
|
|
Total
|
602 Total
|
94,442.527
|
395,167
|
94.837.694
|
90.909.293
|
|
90.909.293
|
(3.928.401)
|
|
|
Baltimore Region
|
B03 General
B03 Special
B03 Federal
B03 Reimbursable
|
90,345,255
2.490.049
4.199,996
511.661
|
(327.926)
1,810,000
96.000
|
90,017,329
2,490.049
6,009,996
607.661
|
86,570,252
2.227,800
5.992,636
586.655
|
2,694
17,360
|
86,572,946
2.227.800
6,009,996
588.655
|
(3,444,383)
(262,249)
(19,006)
|
|
|
Total
|
B03 Total
|
97.546.961
|
1.578.074
|
99.125,035
|
95.379.343
|
20.054
|
95,399.397
|
(3.725,638)
|
|
|
Hagerstown Region
|
B04 General
B04 Special
B04 Reimbursable
|
122.479,150
5.115.624
596.426
|
(4,393,100)
18.000
|
118.086,050
5,115.624
614.426
|
115.307.750
4.839.289
595.120
|
29.635
|
115,337,385
4.839,289
595.120
|
(2.748,665)
(276,335)
(19.306)
|
|
|
Total
|
B04 Total
|
128.191.200
|
(4.375.100)
|
123,816.100
|
120.742.159
|
29.635
|
120.771.794
|
(3.044.306)
|
|
|
Women's Facilities
|
B05 General
B05 Special
B05 Federal
B05 Reimbursable
|
22.047,824
999.855
8.731
|
655.000
949.327
|
22.702.824
999,855
949,327
8.731
|
. 22.271,923
926.967
949.327
8.731
|
|
22.271.923
926.967
949,327
8.731
|
(430.901)
(72.888)
|
|
|
Total
|
B05 Total
|
23,056.410
|
1.604.327
|
24.660.737
|
24.156.948
|
|
24,156.948
|
(503.789)
|
|
|
Maryland Correctional Pre-Release System
|
B06 General
B06 Special
B06 Reimbursable
|
46.259,288
2,582,643
3.430.541
|
2.570.000
110,000
(114.000)
|
48.829,288
2.692,643
3.316.541
|
47.583,399
2,591,655
2.873.523
|
39.915
71.577
|
47.623.314
2.591.655
2.945.100
|
(1.205.974)
(100.988)
(371.441)
|
|
|
Total
|
B06 Total
|
52,272.472
|
2.566.000
|
54.838.472
|
53.048.577
|
111.492
|
53.160.069
|
(1,678.403)
|
|
|
Eastern Shore Region
|
B07 General
B07 Special
B07 Reimbursable
|
67.345.520
2.608.301
374,403
|
(1.200,000)
|
66.145.520
2.608.301
374,403
|
64.341.503
2.429,093
348.363
|
34.580
|
64.376.083
2.429.093
348.363
|
(1.769,437)
(179,208)
(26.040)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
22 of 33 Pages
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|